$296,956
NAL Estimated Property Value11514 Berkway Trl, Houston, TX, 77065
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,750 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1230670010003
Lot Number3
SubdivisionWortham Landing
Land UseResidential
Legal DescriptionLT 3 BLK 1 WORTHAM LANDING SEC 4
Census Tract552401
Assessed Land Value$65,205
Assessed Improvement Value$231,751
Assessment Year2025
About this property
Location, Location, Location. Spacious home with 4 Bedrooms, 2.5 baths, office and large fenced back yard. Home features a family room downstairs and game room upstairs. New tile flooring installed in living room and kitchen area, new carpet on stairs and upstairs game room and bedrooms, New A/C unit installed 2 years ago with new ducts, new roof installed last year. Did I mention home is in great Location, close to shopping and dining?
Investor Tools
$296,956
Estimated Property Value
$205,325Estimated Mortgage Balance
$91,631Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,782 /month
Positive
Cash Flow Estimate:
$594 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$288/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,967
$296,956
2025
$65,205
$231,751
$296,956
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,967
$296,956
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Neighborhood Mtg Acceptance Co
Conventional
$224,000
No
First
Dec 22, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,325
$91,631
30%
69%
$1,343/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$1,793/mo
+$707/mo
10.1%
